[OMESTI] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -181.52%
YoY- -132.07%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 112,775 74,214 100,852 119,644 120,938 94,037 89,217 16.89%
PBT -4,342 -8,040 5,705 -2,646 1,573 1,610 13,058 -
Tax -1,656 -968 -1,395 -1,878 -1,764 -933 -493 124.12%
NP -5,998 -9,008 4,310 -4,524 -191 677 12,565 -
-
NP to SH -5,373 -7,033 4,681 -4,358 -1,548 1,086 12,132 -
-
Tax Rate - - 24.45% - 112.14% 57.95% 3.78% -
Total Cost 118,773 83,222 96,542 124,168 121,129 93,360 76,652 33.86%
-
Net Worth 258,406 268,108 268,520 256,071 259,599 258,778 228,512 8.53%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 2,010 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 258,406 268,108 268,520 256,071 259,599 258,778 228,512 8.53%
NOSH 386,546 388,563 386,637 389,107 386,999 387,857 341,062 8.69%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -5.32% -12.14% 4.27% -3.78% -0.16% 0.72% 14.08% -
ROE -2.08% -2.62% 1.74% -1.70% -0.60% 0.42% 5.31% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 29.17 19.10 26.08 30.75 31.25 24.25 26.16 7.52%
EPS -1.39 -1.81 1.21 -1.12 -0.40 0.28 3.56 -
DPS 0.52 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6685 0.69 0.6945 0.6581 0.6708 0.6672 0.67 -0.14%
Adjusted Per Share Value based on latest NOSH - 389,107
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.88 13.74 18.68 22.16 22.40 17.41 16.52 16.88%
EPS -1.00 -1.30 0.87 -0.81 -0.29 0.20 2.25 -
DPS 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4785 0.4965 0.4973 0.4742 0.4807 0.4792 0.4232 8.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.52 0.65 0.505 0.545 0.695 0.735 0.80 -
P/RPS 1.78 3.40 1.94 1.77 2.22 3.03 3.06 -30.29%
P/EPS -37.41 -35.91 41.71 -48.66 -173.75 262.50 22.49 -
EY -2.67 -2.78 2.40 -2.06 -0.58 0.38 4.45 -
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.94 0.73 0.83 1.04 1.10 1.19 -24.52%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 29/05/15 27/02/15 27/11/14 19/08/14 30/05/14 -
Price 0.52 0.51 0.75 0.51 0.60 0.71 0.735 -
P/RPS 1.78 2.67 2.88 1.66 1.92 2.93 2.81 -26.22%
P/EPS -37.41 -28.18 61.95 -45.54 -150.00 253.57 20.66 -
EY -2.67 -3.55 1.61 -2.20 -0.67 0.39 4.84 -
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 1.08 0.77 0.89 1.06 1.10 -20.46%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment